[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.3%
YoY- -0.46%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 679,878 847,344 1,055,276 1,049,156 1,047,072 1,056,712 1,068,762 -26.05%
PBT 87,322 133,388 185,849 185,564 186,422 183,780 182,431 -38.83%
Tax -22,536 -44,048 -45,641 -46,909 -44,512 -43,028 -43,877 -35.89%
NP 64,786 89,340 140,208 138,654 141,910 140,752 138,554 -39.78%
-
NP to SH 64,778 89,308 140,138 138,550 141,806 140,488 138,415 -39.74%
-
Tax Rate 25.81% 33.02% 24.56% 25.28% 23.88% 23.41% 24.05% -
Total Cost 615,092 758,004 915,068 910,501 905,162 915,960 930,208 -24.11%
-
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 18,467 - - - 18,566 -
Div Payout % - - 13.18% - - - 13.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.53% 10.54% 13.29% 13.22% 13.55% 13.32% 12.96% -
ROE 5.93% 8.15% 13.08% 13.24% 13.85% 13.87% 14.16% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 55.44 68.81 85.71 85.22 84.89 85.56 86.35 -25.59%
EPS 5.26 7.24 11.36 11.23 11.48 11.36 11.15 -39.42%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.89 0.89 0.87 0.85 0.83 0.82 0.79 8.27%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.65 66.87 83.28 82.79 82.63 83.39 84.34 -26.05%
EPS 5.11 7.05 11.06 10.93 11.19 11.09 10.92 -39.75%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 1.47 -
NAPS 0.8613 0.8649 0.8453 0.8258 0.8079 0.7992 0.7717 7.60%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.07 0.90 1.31 1.34 1.38 1.23 1.15 -
P/RPS 1.93 1.31 1.53 1.57 1.63 1.44 1.33 28.20%
P/EPS 20.26 12.41 11.51 11.91 12.00 10.81 10.28 57.25%
EY 4.94 8.06 8.69 8.40 8.33 9.25 9.72 -36.34%
DY 0.00 0.00 1.15 0.00 0.00 0.00 1.30 -
P/NAPS 1.20 1.01 1.51 1.58 1.66 1.50 1.46 -12.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 1.05 1.07 1.27 1.34 1.41 1.24 1.28 -
P/RPS 1.89 1.55 1.48 1.57 1.66 1.45 1.48 17.72%
P/EPS 19.88 14.75 11.16 11.91 12.26 10.90 11.45 44.50%
EY 5.03 6.78 8.96 8.40 8.15 9.17 8.74 -30.83%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.17 -
P/NAPS 1.18 1.20 1.46 1.58 1.70 1.51 1.62 -19.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment